v3.25.2
Condensed Consolidated Statement of Cash Flows - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net (loss)/income $ (482,429) $ (278,111) $ (143,577) $ 19,214
Minority interest (7,034) (3,405) (18,391) (637)
Impairment of investment in associate     61,364
Share of loss from operation of associate 1 9,599 9,843 152
Adjustments to reconcile net loss to net cash used in operating activities        
Depreciation and amortization 30,730 28,032 119,608 133,024
Disposal of asset (11,248)    
Provision for credit loss allowance 105,903 29,278 (84,503) 55,076
Changes in operating assets and liabilities:        
Account payable 86,234 1,862 13,463 1,176
Account receivable 139,261 291,364 (65,454) (412,818)
Prepayment, deposits and other receivables 6,587 (7,966) (22,443) 83,387
Other payables and accrued liabilities (43,770) (66,897) 213,387 (64,649)
Deferred revenue 214,690 168,309 325,214 (71,705)
Tax assets (12,515) (30,942) (53,733) 298,842
Deferred income tax assets     (7,470) 3,912
Income tax payable (57,451) 55,996 (196,833)
Change in lease liability (14,107) (14,346) (60,303) (58,595)
Net cash provided by/(used in) operating activities (45,148) 126,777 343,001 (210,454)
CASH FLOWS FROM INVESTING ACTIVITIES:        
Purchase of plant and equipment (16,258) (8,006) (138,343) (32,479)
Disposal of property, plant and equipment 11,248    
Investment in associate (35,473) (70,790)
Net cash used in investing activities (5,010) (43,479) (209,133) (32,479)
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from issuance of common shares 9,000    
Repayment to director (14,623) (15,846) (67,872) (62,793)
Repayment of hire purchase (2,757) (4,789) (11,173)
Advances to related companies (1,403) (224) (4,740) (612)
Net cash used in financing activities (7,026) (18,827) (77,401) (74,578)
Effect of exchange rate changes in cash and cash equivalents 5,915 (16,888) 19,274 (28,471)
Net changes in cash and cash equivalents (51,269) 47,583 75,741 (345,982)
Cash and cash equivalents, beginning of year 1,309,929 1,234,188 1,234,188 1,580,170
CASH AND CASH EQUIVALENTS, END OF YEAR 1,258,660 1,281,771 1,309,929 1,234,188
SUPPLEMENTAL CASH FLOWS INFORMATION        
Cash paid for income taxes 23,675 29,404 105,339 104,691
Cash paid for interest 541 776 $ 2,790 $ 391
SUPPLEMENTAL NON-CASH INVESTING AND FINANCING ACTIVTIES:        
Initial recognition of operating lease right-of-use assets and operating lease obligations upon adoption of ASC Topic 842 73,871    
Initial recognition of the balance payment of finance lease right-of-use asset by finance lease liabilities